L

Link Mobility Group Holding ASA
OSE:LINK

Watchlist Manager
Link Mobility Group Holding ASA
OSE:LINK
Watchlist
Price: 25.2 NOK 0.2% Market Closed
Market Cap: 7.6B NOK

Relative Value

The Relative Value of one LINK stock under the Base Case scenario is 45.8 NOK. Compared to the current market price of 25.2 NOK, Link Mobility Group Holding ASA is Undervalued by 45%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LINK Relative Value
Base Case
45.8 NOK
Undervaluation 45%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
71
Median 3Y
0.8
Median 5Y
0.9
Industry
2.4
Forward
0.9
vs History
0
vs Industry
25
Median 3Y
15.1
Median 5Y
-19.1
Industry
22.5
Forward
16.5
vs History
39
vs Industry
46
Median 3Y
7.6
Median 5Y
10.6
Industry
17
vs History
vs Industry
23
Median 3Y
14.4
Median 5Y
14.5
Industry
21.4
vs History
33
vs Industry
70
Median 3Y
0.9
Median 5Y
1.1
Industry
2.9
vs History
85
vs Industry
71
Median 3Y
1.2
Median 5Y
1.3
Industry
2.4
Forward
0.8
vs History
85
vs Industry
53
Median 3Y
5.3
Median 5Y
5.8
Industry
4.9
vs History
88
vs Industry
42
Median 3Y
11.4
Median 5Y
14.9
Industry
12.6
Forward
7.4
vs History
79
vs Industry
29
Median 3Y
58
Median 5Y
79.9
Industry
16.3
Forward
12.4
vs History
84
vs Industry
46
Median 3Y
11.3
Median 5Y
13.7
Industry
15.4
vs History
80
vs Industry
37
Median 3Y
16.5
Median 5Y
18.3
Industry
18.7
vs History
50
vs Industry
72
Median 3Y
0.8
Median 5Y
0.9
Industry
2.4

Multiples Across Competitors

LINK Competitors Multiples
Link Mobility Group Holding ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Link Mobility Group Holding ASA
OSE:LINK
7.1B NOK 1 170.4 8.5 16.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
310.2B EUR 8.8 54.1 29.2 33.5
US
Palantir Technologies Inc
NYSE:PLTR
309.1B USD 99.2 541.6 697.5 748.7
US
Salesforce Inc
NYSE:CRM
254.6B USD 6.6 41 21.6 31
US
Intuit Inc
NASDAQ:INTU
210.3B USD 11.6 60.6 38.3 45
US
Adobe Inc
NASDAQ:ADBE
180.5B USD 8.2 26.7 20.2 22.4
US
NCR Corp
LSE:0K45
144.8B USD 42.1 157 452.7 3 229.1
US
Applovin Corp
NASDAQ:APP
133B USD 25.9 69.3 48.5 57
US
Microstrategy Inc
NASDAQ:MSTR
98.2B USD 213.9 -18.4 -3 090 -1 599.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.4B USD 16.1 72.5 45.9 52.4
P/S Multiple
Revenue Growth P/S to Growth
NO
L
Link Mobility Group Holding ASA
OSE:LINK
Average P/S: 21 304
1
10%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
99.2
34%
2.9
US
Salesforce Inc
NYSE:CRM
6.6
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.6
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
42.1
-8%
N/A
US
Applovin Corp
NASDAQ:APP
25.9
24%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
213.9
3%
71.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.1
13%
1.2
P/E Multiple
Earnings Growth PEG
NO
L
Link Mobility Group Holding ASA
OSE:LINK
Average P/E: 132.6
170.4
37%
4.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
54.1
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
541.6
73%
7.4
US
Salesforce Inc
NYSE:CRM
41
32%
1.3
US
Intuit Inc
NASDAQ:INTU
60.6
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.7
26%
1
US
N
NCR Corp
LSE:0K45
157
-47%
N/A
US
Applovin Corp
NASDAQ:APP
69.3
44%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -18.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
72.5
33%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
L
Link Mobility Group Holding ASA
OSE:LINK
Average EV/EBITDA: 151.4
8.5
15%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.2
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
697.5
109%
6.4
US
Salesforce Inc
NYSE:CRM
21.6
23%
0.9
US
Intuit Inc
NASDAQ:INTU
38.3
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.2
17%
1.2
US
N
NCR Corp
LSE:0K45
452.7
12%
37.7
US
Applovin Corp
NASDAQ:APP
48.5
42%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 090 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
L
Link Mobility Group Holding ASA
OSE:LINK
Average EV/EBIT: 470.6
16.3
26%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.5
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
748.7
110%
6.8
US
Salesforce Inc
NYSE:CRM
31
32%
1
US
Intuit Inc
NASDAQ:INTU
45
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
22.4
20%
1.1
US
N
NCR Corp
LSE:0K45
3 229.1
90%
35.9
US
Applovin Corp
NASDAQ:APP
57
45%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 599.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.4
28%
1.9